|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.94M | 89.92M | 105.16M | 139.83M | 95.23M | 110.66M | 97.61M | 189.11M | 103.95M | 99.44M | 88.02M | 188.95M | 74.48M | 94.26M | 70.30M | -213.75M | 25.88M | 52.69M | 55.56M | -276.29M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65M | 0.72M | 0.73M | 138.59M | 0.56M | 0.57M | 0.56M | 155.62M | 42.20M | 43.40M | 44.60M | 46.50M | 45.70M | 47.60M | 48.50M | 48.40M | 43.40M | 44.30M | 44.80M | 45.10M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.19M | 17.08M | 22.02M | 19.18M | 14.62M | 14.93M | 22.00M | 22.07M | 13.46M | 16.27M | 22.80M | 19.52M | 16.74M | 16.59M | 19.33M | 17.23M | 13.13M | 17.05M | 23.27M | 17.63M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.12M | 18.02M | -22.65M | -10.25M | -7.56M | -7.12M | -11.64M | -9.56M | -11.58M | -4.97M | -11.70M | -22.65M | -0.99M | -12.09M | -12.91M | -41.44M | -19.04M | -21.99M | 25.91M | -60.17M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.93M | 0.66M | 4.45M | 0.32M | -36.35M | 15.46M | -1.45M | 2.50M | 0.99M | -3.12M | 0.45M | -6.14M | 6.05M | -4.91M | -0.10M | -0.24M | -2.96M | 0.80M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.71M | 10.46M | -0.61M | 16.35M | -7.98M | 5.43M | 8.82M | -6.03M | 27.00M | 2.01M | 29.20M | -26.64M | 7.88M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 170.23M | 186.59M | 174.72M | 229.26M | 102.63M | 149.47M | 132.78M | 234.76M | 109.38M | 148.12M | 205.45M | 220.94M | 129.89M | 193.53M | 251.79M | 159.36M | 171.70M | 204.60M | 213.83M | 147.52M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.51M | 68.11M | 68.69M | 67.24M | 75.30M | 76.42M | 74.61M | 77.55M | 77.07M | 77.67M | 78.87M | 80.51M | 85.36M | 86.08M | 88.20M | 102.10M | 120.36M | 119.51M | 85.16M | 78.28M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.60M | 10.82M | 30.37M | -8.96M | 57.94M | 59.70M | 56.53M | -23.60M | 33.83M | 14.42M | 10.83M | -25.65M | 17.28M | -18.35M | -17.23M | -3.31M | 29.35M | -10.86M | -26.60M | -27.63M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.40M | -4.30M | -1.47M | 19.52M | 23.16M | 40.56M | 12.56M | 2.24M | 8.59M | 24.08M | 11.46M | 18.18M | -5.60M | -4.15M | -4.04M | -3.02M | 21.88M | -7.93M | 31.33M | 3.50M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.62M | -23.00M | 24.81M | 33.47M | 40.93M | -9.47M | -25.49M | -8.63M | -41.31M | 16.33M | -1.55M | 6.10M | -8.54M | 2.10M | -0.66M | -7.18M | 25.25M | -9.01M | 24.51M | -37.88M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -37.36M | 51.29M | 4.28M | 26.09M | -79.80M | 41.62M | 5.44M | -9.43M | -21.47M | 13.82M | 36.09M | -15.99M | -20.95M | -12.21M | 31.17M | -25.62M | 15.26M | 23.73M | 42.88M | -2.56M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.01M | -4.50M | -15.52M | 13.01M | 12.08M | 15.56M | -25.60M | -35.28M | -12.23M | 5.43M | 14.73M | -46.58M | 19.96M | -11.81M | 5.43M | 4.96M | -1.21M | 23.42M | 43.07M | -103.42M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.03M | 46.43M | 55.54M | 98.78M | 80.46M | 82.85M | 72.39M | 89.02M | 106.88M | 67.38M | 65.95M | 78.32M | 79.14M | 39.49M | 38.72M | 75.62M | 59.32M | 35.30M | 35.58M | 88.95M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.20M | 906.31M | 291.59M | 1.00M | | 283.39M | | | 50.17M | | | 144.62M | | 5.48M | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.44M | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.20M | 0.76M | 0.57M | 0.20M | | 2.90M | 1.45M | 1.95M | 0.99M | 1.01M | 2.71M | 7.50M | 4.86M | 27.11M | 2.22M | 1.60M | 0.50M | 3.53M | 3.46M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -138.00M | -954.19M | -355.05M | 9.31M | -98.00M | -462.11M | -92.19M | 44.38M | -168.62M | -76.61M | -79.56M | -238.37M | -85.79M | -61.87M | -21.32M | -76.10M | -45.48M | -37.34M | -33.70M | -92.81M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.33M | 40.58M | 0.00M | -1.87M | -15.54M | 11.36M | -1.71M | | | -4.14M | | -2.21M | -11.23M | -13.47M | -4.54M | | -6.46M | -6.23M | -1.33M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 194.72M | 517.96M | 178.90M | -218.97M | -13.28M | 271.44M | -51.59M | -248.96M | 25.24M | -71.46M | -162.87M | 123.57M | 18.35M | -285.86M | -207.54M | -75.88M | -105.33M | -226.92M | -152.62M | -51.86M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.95M | 6.11M | 0.45M | 0.22M | 5.74M | 5.02M | -0.03M | 14.85M | 1.67M | -0.16M | -6.19M | 12.72M | -8.39M | -3.34M | 7.70M | -13.45M | 5.26M | 12.67M | -3.03M | 3.93M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 237.91M | -243.53M | -0.98M | 19.81M | -2.92M | -36.19M | -11.03M | 45.04M | -32.32M | -0.11M | -43.16M | 118.86M | 54.05M | -157.53M | 30.64M | -6.07M | 26.16M | -46.99M | 24.48M | 6.78M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 142.20M | 140.16M | 119.19M | 130.48M | 22.17M | 66.62M | 60.39M | 145.73M | 2.51M | 80.74M | 139.50M | 142.62M | 50.74M | 154.05M | 213.07M | 83.75M | 112.37M | 169.31M | 178.25M | 58.57M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 226.95M | -249.65M | -1.43M | 19.59M | -8.66M | -41.20M | -11.00M | 30.18M | -33.99M | 0.05M | -36.97M | 106.14M | 62.44M | -154.19M | 22.93M | 7.38M | 20.89M | -59.66M | 27.51M | 2.85M |